[CENSOF] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 129.79%
YoY- 1876.62%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,929 158,811 154,462 151,935 132,594 112,116 87,138 53.45%
PBT 34,316 35,567 33,380 32,710 26,066 13,348 9,503 134.82%
Tax -9,942 -9,769 -11,341 -11,066 -10,024 -6,394 -3,335 106.72%
NP 24,374 25,798 22,039 21,644 16,042 6,954 6,168 149.32%
-
NP to SH 11,576 9,255 6,803 7,675 3,340 -926 739 522.92%
-
Tax Rate 28.97% 27.47% 33.98% 33.83% 38.46% 47.90% 35.09% -
Total Cost 141,555 133,013 132,423 130,291 116,552 105,162 80,970 44.97%
-
Net Worth 144,512 141,932 139,453 135,058 120,724 117,438 96,117 31.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 144,512 141,932 139,453 135,058 120,724 117,438 96,117 31.14%
NOSH 487,230 491,794 492,941 438,217 422,999 410,769 397,674 14.45%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.69% 16.24% 14.27% 14.25% 12.10% 6.20% 7.08% -
ROE 8.01% 6.52% 4.88% 5.68% 2.77% -0.79% 0.77% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.06 32.29 31.33 34.67 31.35 27.29 21.91 34.08%
EPS 2.38 1.88 1.38 1.75 0.79 -0.23 0.19 436.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2886 0.2829 0.3082 0.2854 0.2859 0.2417 14.57%
Adjusted Per Share Value based on latest NOSH - 438,217
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.04 28.76 27.97 27.51 24.01 20.30 15.78 53.42%
EPS 2.10 1.68 1.23 1.39 0.60 -0.17 0.13 535.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2617 0.257 0.2525 0.2445 0.2186 0.2126 0.174 31.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.31 0.27 0.33 0.435 0.375 0.57 0.48 -
P/RPS 0.91 0.84 1.05 1.25 1.20 2.09 2.19 -44.22%
P/EPS 13.05 14.35 23.91 24.84 47.49 -252.85 258.30 -86.25%
EY 7.66 6.97 4.18 4.03 2.11 -0.40 0.39 624.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.17 1.41 1.31 1.99 1.99 -34.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 25/05/15 25/02/15 21/11/14 22/08/14 -
Price 0.255 0.295 0.23 0.36 0.465 0.545 0.48 -
P/RPS 0.75 0.91 0.73 1.04 1.48 2.00 2.19 -50.95%
P/EPS 10.73 15.68 16.67 20.55 58.89 -241.76 258.30 -87.93%
EY 9.32 6.38 6.00 4.87 1.70 -0.41 0.39 724.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.02 0.81 1.17 1.63 1.91 1.99 -42.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment